Calculate the Free Cash Flows for UnderArmour for 2013 from the Excel file provided below - show your calculations.

	UnderArmour, Inc
	Consolidated Statements of Income (USD $)	12 Months Ended
	In Thousands, except Per Share data, unless otherwise specified	Dec. 31, 2013	Dec. 31, 2012	Dec. 31, 2011
	Income Statement [Abstract]	'	'	'
	Net revenues	$2,332,051	$1,834,921	$1,472,684
	Cost of goods sold	1,195,381	955,624	759,848
	Gross profit	1,136,670	879,297	712,836
	Selling, general and administrative expenses	871,572	670,602	550,069
	Income from operations	265,098	208,695	162,767
	Interest expense, net	-2,933	-5,183	-3,841
	Other expense, net	-1,172	-73	-2,064
	Income before income taxes	260,993	203,439	156,862
	Provision for income taxes	98,663	74,661	59,943
	Net income	$162,330	$128,778	$96,919
	Net income available per common share	'	'	'
	Basic (USD Per Share)	$1.54	$1.23	$0.94
	Diluted (USD Per Share)	$1.50	$1.21	$0.92
	Weighted average common shares outstanding	'	'	'
	Basic (In Shares)	105,348	104,343	103,140
	Diluted (In Shares)	107,979	106,380	105,052
	Consolidated Balance Sheets (USD $)	Dec. 31, 2013	Dec. 31, 2012
	In Thousands, unless otherwise specified
	Assets	'	'
	Cash and cash equivalents	$347,489	$341,841
	Accounts receivable, net	209,952	175,524
	Inventories	469,006	319,286
	Prepaid expenses and other current assets	63,987	43,896
	Deferred income taxes	38,377	23,051
	Total current assets	1,128,811	903,598
	Property and equipment, net	223,952	180,850
	Goodwill	122,244	0
	Intangible assets, net	24,097	4,483
	Deferred income taxes	31,094	22,606
	Other long term assets	47,543	45,546
	Total assets	1,577,741	1,157,083
	Liabilities and Stockholdersb Equity	'	'
	Revolving credit facility	100,000	0
	Accounts payable	165,456	143,689
	Accrued expenses	133,729	85,077
	Current maturities of long term debt	4,972	9,132
	Other current liabilities	22,473	14,330
	Total current liabilities	426,630	252,228
	Long term debt, net of current maturities	47,951	52,757
	Other long term liabilities	49,806	35,176
	Total liabilities	524,387	340,161
	Commitments and contingencies (see Note 7)	'	'
	Stockholdersb equity	'	'
	Additional paid-in capital	397,283	321,338
	Retained earnings	653,842	493,181
	Accumulated other comprehensive income	2,194	2,368
	Total stockholdersb equity	1,053,354	816,922
	Total liabilities and stockholdersb equity	1,577,741	1,157,083
	Class A Common Stock	'	'
	Stockholdersb equity	'	'
	Common Stock	28	28
	Total stockholdersb equity	28	28
	Class B Convertible Common Stock	'	'
	Stockholdersb equity	'	'
	Common Stock	7	7
	Total stockholdersb equity	$7	$7
	Consolidated Statements of Cash Flows (USD $)	12 Months Ended
	In Thousands, unless otherwise specified	Dec. 31, 2013	Dec. 31, 2012	Dec. 31, 2011
	Cash flows from operating activities	'	'	'
	Net income	$162,330	$128,778	$96,919
	Adjustments to reconcile net income to net cash provided by operating activities	'	'	'
	Depreciation and amortization	50,549	43,082	36,301
	Unrealized foreign currency exchange rate (gains) losses	1,905	-2,464	4,027
	Loss on disposal of property and equipment	332	524	36
	Stock-based compensation	43,184	19,845	18,063
	Gain on bargain purchase of corporate headquarters (excludes transaction costs of $1.9 million)	0	0	-3,300
	Deferred income taxes	-18,832	-12,973	3,620
	Changes in reserves and allowances	13,945	13,916	5,536
	Changes in operating assets and liabilities, net of effects of acquisitions:	'	'	'
	Accounts receivable	-35,960	-53,433	-33,923
	Inventories	-156,900	4,699	-114,646
	Prepaid expenses and other assets	-19,049	-4,060	-42,633
	Accounts payable	14,642	35,370	17,209
	Accrued expenses and other liabilities	56,481	21,966	23,442
	Income taxes payable and receivable	7,443	4,511	4,567
	Net cash provided by operating activities	120,070	199,761	15,218
	Cash flows from investing activities	'	'	'
	Purchases of property and equipment	-87,830	-50,650	-56,228
	Purchases of businesses, net of cash acquired	-148,097	0	-23,164
	Purchases of other assets	-475	-1,310	-1,153
	Purchase of long term investment	0	0	-3,862
	Change in loans receivable	-1,700	0	0
	Change in restricted cash	0	5,029	-5,029
	Net cash used in investing activities	-238,102	-46,931	-89,436
	Cash flows from financing activities	'	'	'
	Proceeds from revolving credit facility	100,000	0	30,000
	Payments on revolving credit facility	0	0	30,000
	Proceeds from term loan	0	0	25,000
	Payments on term loan	0	-25,000	0
	Proceeds from long term debt	0	50,000	5,644
	Payments on long term debt	-5,471	-44,330	-7,418
	Excess tax benefits from stock-based compensation arrangements	17,167	17,868	10,260
	Proceeds from exercise of stock options and other stock issuances	15,099	14,776	14,645
	Payments of debt financing costs	0	-1,017	-2,324
	Net cash provided by financing activities	126,795	12,297	45,807
	Effect of exchange rate changes on cash and cash equivalents	-3,115	1,330	-75
	Net increase in cash and cash equivalents	5,648	166,457	-28,486
	Cash and cash equivalents	'	'	'
	Beginning of period	341,841	175,384	203,870
	End of period	347,489	341,841	175,384
	Debt assumed and property and equipment acquired in connection with purchase of corporate headquarters	0	0	38,556
	Increase in accrual for property and equipment	3,786	12,137	157
	Cash paid for income taxes	85,570	57,739	56,940
	Cash paid for interest	$1,505	$3,306	$2,305